| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—8 |
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 5 |
|
|
||
| Tangible Assets | 6 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 7 |
|
|
||
| Debtors | 8 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 9 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 10 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation |
( |
( |
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 13 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 903,739 | 689,857 | |||
|
Director
|
|
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Goodwill | Other | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 April 2025 |
|
|
|
| As at 31 March 2026 |
|
|
|
| Amortisation | |||
| As at 1 April 2025 |
|
|
|
| Provided during the period |
|
|
|
| As at 31 March 2026 |
|
|
|
| Net Book Value | |||
| As at 31 March 2026 |
|
|
|
| As at 1 April 2025 |
|
|
|
| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| As at 31 March 2026 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| As at 31 March 2026 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 March 2026 |
|
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Materials |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by participating interests | 616,217 | 351,217 | |
| Other debtors | 63,078 | 52,899 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Trade creditors |
|
|
|
| Bank loans and overdrafts | - |
|
|
| Amounts owed to participating interests |
|
|
|
| Other creditors | 100,662 | 103,331 | |
| Taxation and social security |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans | - |
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
|
|
|
||
|
2026
|
Other related parties
|
Total
|
|
|
£
|
£
|
||
|
At start of period
|
351,217
|
351,217
|
|
|
Advanced
|
265,000
|
265,000
|
|
|
|
|
||
|
At end of period
|
616,217
|
616,217
|
|
2025
|
Other related parties
|
Total
|
|
|
£
|
£
|
||
|
At start of period
|
231,479
|
231,479
|
|
|
Repaid
|
119,738
|
119,738
|
|
|
|
|
||
|
At end of period
|
351,217
|
351,217
|
|
2026
|
Other related parties
|
Total
|
|
|
£
|
£
|
||
|
At start of period
|
120,520
|
120,520
|
|
|
Advanced
|
0.00
|
0.00
|
|
|
|
|
||
|
At end of period
|
120,510
|
120,510
|
|
2025
|
Other related parties
|
Total
|
|
|
£
|
£
|
||
|
At start of period
|
6,773
|
6,773
|
|
|
Advanced
|
113,737
|
113,737
|
|
|
|
|
||
|
At end of period
|
120,520
|
120,520
|